Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.64% first-year return on $87,759 initial cash invested.
-8.64%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$2,365
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,997 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,759
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,997
Mortgage P&I
92%
$2,164
Property Taxes
3%
$69
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0